[TALIWRK] QoQ Cumulative Quarter Result on 30-Sep-2024 [#3]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
25-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 75.76%
YoY- 58.92%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 350,300 192,299 93,327 374,704 273,295 182,560 93,532 140.58%
PBT 114,757 48,299 23,178 67,066 52,435 34,292 15,660 275.90%
Tax -30,291 -11,401 -5,829 -17,613 -12,288 -9,178 -3,985 285.16%
NP 84,466 36,898 17,349 49,453 40,147 25,114 11,675 272.72%
-
NP to SH 56,264 32,011 15,025 41,962 35,404 21,861 10,059 214.11%
-
Tax Rate 26.40% 23.61% 25.15% 26.26% 23.43% 26.76% 25.45% -
Total Cost 265,834 155,401 75,978 325,251 233,148 157,446 81,857 118.82%
-
Net Worth 693,519 687,796 690,417 695,860 722,468 742,224 764,196 -6.24%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 80,665 40,316 20,158 119,941 99,782 66,521 33,260 80.22%
Div Payout % 143.37% 125.95% 134.16% 285.83% 281.84% 304.30% 330.66% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 693,519 687,796 690,417 695,860 722,468 742,224 764,196 -6.24%
NOSH 2,016,630 2,015,817 2,015,817 2,015,817 2,015,817 2,015,817 2,015,817 0.02%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 24.11% 19.19% 18.59% 13.20% 14.69% 13.76% 12.48% -
ROE 8.11% 4.65% 2.18% 6.03% 4.90% 2.95% 1.32% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 17.37 9.54 4.63 18.59 13.56 9.06 4.64 140.51%
EPS 2.79 1.59 0.75 2.08 1.76 1.08 0.50 213.61%
DPS 4.00 2.00 1.00 5.95 4.95 3.30 1.65 80.17%
NAPS 0.3439 0.3412 0.3425 0.3452 0.3584 0.3682 0.3791 -6.27%
Adjusted Per Share Value based on latest NOSH - 2,021,083
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 17.33 9.51 4.62 18.54 13.52 9.03 4.63 140.49%
EPS 2.78 1.58 0.74 2.08 1.75 1.08 0.50 212.86%
DPS 3.99 1.99 1.00 5.93 4.94 3.29 1.65 79.87%
NAPS 0.3431 0.3403 0.3416 0.3443 0.3575 0.3672 0.3781 -6.25%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.79 0.795 0.79 0.835 0.785 0.815 0.85 -
P/RPS 4.55 8.33 17.06 4.49 5.79 9.00 18.32 -60.38%
P/EPS 28.32 50.06 105.99 40.11 44.70 75.15 170.34 -69.66%
EY 3.53 2.00 0.94 2.49 2.24 1.33 0.59 228.49%
DY 5.06 2.52 1.27 7.13 6.31 4.05 1.94 89.15%
P/NAPS 2.30 2.33 2.31 2.42 2.19 2.21 2.24 1.77%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 25/11/24 26/08/24 14/05/24 27/02/24 22/11/23 22/08/23 22/05/23 -
Price 0.76 0.785 0.81 0.87 0.855 0.80 0.83 -
P/RPS 4.38 8.23 17.50 4.68 6.31 8.83 17.89 -60.76%
P/EPS 27.24 49.43 108.67 41.79 48.68 73.77 166.33 -69.96%
EY 3.67 2.02 0.92 2.39 2.05 1.36 0.60 233.35%
DY 5.26 2.55 1.23 6.84 5.79 4.13 1.99 90.83%
P/NAPS 2.21 2.30 2.36 2.52 2.39 2.17 2.19 0.60%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment